[IJMLAND] QoQ Cumulative Quarter Result on 31-Dec-2003 [#2]

Stock
[IJMLAND] IJM LAND BERHAD
Announcement Date
25-Feb-2004
Admission Sponsor
-
Sponsor
-
Financial Year
30-Jun-2004
Quarter
31-Dec-2003 [#2]
Profit Trend
QoQ- -457.81%
YoY- -291.71%
Quarter Report
Latest QR
Upcoming QR
IJMLAND's Result
IJMLAND's Financial Summary
View:
Show?
Cumulative Result
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Revenue 80,186 116,413 40,685 18,415 9,196 30,908 24,295 121.19%
PBT 16,180 16,774 -90 -3,457 2,031 5,554 4,692 127.73%
Tax -7,995 -10,335 -3,271 -1,284 -706 -2,105 -1,315 232.02%
NP 8,185 6,439 -3,361 -4,741 1,325 3,449 3,377 80.14%
-
NP to SH 8,185 6,439 -3,361 -4,741 1,325 3,449 3,377 80.14%
-
Tax Rate 49.41% 61.61% - - 34.76% 37.90% 28.03% -
Total Cost 72,001 109,974 44,046 23,156 7,871 27,459 20,918 127.45%
-
Net Worth 610,407 284,724 175,196 168,635 175,321 173,289 173,367 130.90%
Dividend
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Div - - - - - - - -
Div Payout % - - - - - - - -
Equity
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Net Worth 610,407 284,724 175,196 168,635 175,321 173,289 173,367 130.90%
NOSH 568,402 268,734 169,747 150,031 150,568 149,956 150,088 142.37%
Ratio Analysis
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
NP Margin 10.21% 5.53% -8.26% -25.75% 14.41% 11.16% 13.90% -
ROE 1.34% 2.26% -1.92% -2.81% 0.76% 1.99% 1.95% -
Per Share
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 14.11 43.32 23.97 12.27 6.11 20.61 16.19 -8.73%
EPS 1.44 2.40 -1.98 -3.16 0.88 2.30 2.25 -25.67%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 1.0739 1.0595 1.0321 1.124 1.1644 1.1556 1.1551 -4.73%
Adjusted Per Share Value based on latest NOSH - 150,148
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
RPS 5.15 7.47 2.61 1.18 0.59 1.98 1.56 121.22%
EPS 0.53 0.41 -0.22 -0.30 0.09 0.22 0.22 79.42%
DPS 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
NAPS 0.3919 0.1828 0.1125 0.1083 0.1125 0.1112 0.1113 130.91%
Price Multiplier on Financial Quarter End Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 -
Price 0.99 1.02 1.48 1.08 0.98 0.75 0.56 -
P/RPS 7.02 2.35 6.17 8.80 16.05 3.64 3.46 60.05%
P/EPS 68.75 42.57 -74.75 -34.18 111.36 32.61 24.89 96.49%
EY 1.45 2.35 -1.34 -2.93 0.90 3.07 4.02 -49.23%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.92 0.96 1.43 0.96 0.84 0.65 0.48 54.11%
Price Multiplier on Announcement Date
30/09/04 30/06/04 31/03/04 31/12/03 30/09/03 30/06/03 31/03/03 CAGR
Date 22/11/04 13/08/04 31/05/04 25/02/04 14/11/03 26/08/03 13/05/03 -
Price 1.04 1.00 1.10 1.50 1.09 1.06 0.58 -
P/RPS 7.37 2.31 4.59 12.22 17.85 5.14 3.58 61.61%
P/EPS 72.22 41.74 -55.56 -47.47 123.86 46.09 25.78 98.35%
EY 1.38 2.40 -1.80 -2.11 0.81 2.17 3.88 -49.70%
DY 0.00 0.00 0.00 0.00 0.00 0.00 0.00 -
P/NAPS 0.97 0.94 1.07 1.33 0.94 0.92 0.50 55.36%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment